Recent sale
FALLEN YEW BARN
£3k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £523k for detached bungalows in Kendal. 78 transactions in the last 12 months; median £358k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £528,282 | £136,032 | -£5,832 | -£550 | -0.2% |
| Year 2 | £533,618 | £141,368 | -£11,664 | -£1,046 | -0.5% |
| Year 3 | £539,007 | £146,757 | -£17,496 | -£1,489 | -0.7% |
| Year 4 | £544,451 | £152,201 | -£23,328 | -£1,877 | -0.8% |
| Year 5 | £549,950 | £157,700 | -£29,160 | -£2,210 | -1.0% |
Assumes 1.01% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£224,660).
No forecast available.